K-12 curriculum-aligned book publisher and phygital ed-tech company offering QR-enabled textbooks, a teacher lesson-planning portal, and a school-branded OTT learning platform (DOTTSTAR) across India, UAE and Sri Lanka.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 20 | 20 | 20 |
| Reserves | 10 | 59 | 68 | 72 |
| Borrowings | 52 | 22 | 5 | 27 |
| Other Liabilities | 20 | 16 | 13 | 14 |
| Total Liabilities | 97 | 118 | 107 | 133 |
| AssetsFixed Assets | 3 | 3 | 2 | 4 |
| CWIP | 0 | 1 | 1 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Other Assets | 94 | 114 | 103 | 130 |
| Total Assets | 97 | 118 | 107 | 133 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | -6 | -11 | -2 |
| Cash from Investing | 0 | -1 | -1 |
| Cash from Financing | 10 | 9 | 3 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -6 | -12 | -4 |
| FCF Margin | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (3.1×) and current (3.6×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 10% growth and a 3× exit, ₹48 only delivers your return if you pay ₹28. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 14.58 |
| FY28 | 10.0% | 16.03 |
| FY29 | 10.0% | 17.64 |
| FY30 | 10.0% | 19.40 |
| FY31 | 10.0% | 21.34 |
| FY32 | 8.0% ·fade | 23.05 |
| FY33 | 6.0% ·fade | 24.43 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.